[BHIC] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 99.66%
YoY- 97.72%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 88,408 115,769 100,981 14,690 15,472 51,543 195,241 -12.36%
PBT 19,520 22,102 31,773 466 -13,429 -37,519 18,157 1.21%
Tax -4,172 -6,807 -331 -522 -261 4,359 -4,482 -1.18%
NP 15,348 15,295 31,442 -56 -13,690 -33,160 13,675 1.94%
-
NP to SH 15,668 15,312 31,142 -317 -13,910 -33,160 13,675 2.29%
-
Tax Rate 21.37% 30.80% 1.04% 112.02% - - 24.68% -
Total Cost 73,060 100,474 69,539 14,746 29,162 84,703 181,566 -14.07%
-
Net Worth 389,837 335,571 241,083 -551,227 -470,050 -751,974 -139,040 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 389,837 335,571 241,083 -551,227 -470,050 -751,974 -139,040 -
NOSH 248,304 248,571 248,539 176,111 174,092 174,068 163,576 7.20%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 17.36% 13.21% 31.14% -0.38% -88.48% -64.33% 7.00% -
ROE 4.02% 4.56% 12.92% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 35.60 46.57 40.63 8.34 8.89 29.61 119.36 -18.25%
EPS 6.31 6.16 12.53 -0.18 -7.99 -19.05 8.36 -4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.35 0.97 -3.13 -2.70 -4.32 -0.85 -
Adjusted Per Share Value based on latest NOSH - 176,111
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.67 20.52 17.90 2.60 2.74 9.13 34.60 -12.36%
EPS 2.78 2.71 5.52 -0.06 -2.47 -5.88 2.42 2.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6909 0.5947 0.4272 -0.9769 -0.833 -1.3326 -0.2464 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.01 2.62 4.92 2.25 1.98 6.65 28.25 -
P/RPS 11.26 5.63 12.11 26.97 22.28 22.46 23.67 -11.64%
P/EPS 63.55 42.53 39.27 -1,250.00 -24.78 -34.91 337.92 -24.29%
EY 1.57 2.35 2.55 -0.08 -4.04 -2.86 0.30 31.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.94 5.07 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 15/05/09 05/05/08 30/05/07 26/05/06 19/05/05 31/05/04 -
Price 3.96 3.30 4.80 2.47 1.98 4.10 25.00 -
P/RPS 11.12 7.09 11.81 29.61 22.28 13.85 20.95 -10.01%
P/EPS 62.76 53.57 38.31 -1,372.22 -24.78 -21.52 299.04 -22.90%
EY 1.59 1.87 2.61 -0.07 -4.04 -4.65 0.33 29.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.44 4.95 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment